Highlights

[PWF] QoQ Annualized Quarter Result on 2015-03-31 [#1]

Stock [PWF]: PWF CONSOLIDATED BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     13.76%    YoY -     -22.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 285,360 291,002 279,470 286,612 279,745 287,297 284,246 0.26%
  QoQ % -1.94% 4.13% -2.49% 2.45% -2.63% 1.07% -
  Horiz. % 100.39% 102.38% 98.32% 100.83% 98.42% 101.07% 100.00%
PBT 9,424 14,881 15,124 18,032 16,413 19,893 17,980 -34.92%
  QoQ % -36.67% -1.60% -16.13% 9.86% -17.49% 10.64% -
  Horiz. % 52.41% 82.77% 84.12% 100.29% 91.28% 110.64% 100.00%
Tax -3,363 -4,617 -5,254 -4,768 -4,753 -5,833 -4,388 -16.21%
  QoQ % 27.17% 12.12% -10.19% -0.32% 18.52% -32.94% -
  Horiz. % 76.64% 105.23% 119.74% 108.66% 108.32% 132.94% 100.00%
NP 6,061 10,264 9,870 13,264 11,660 14,060 13,592 -41.55%
  QoQ % -40.95% 3.99% -25.59% 13.76% -17.07% 3.44% -
  Horiz. % 44.59% 75.52% 72.62% 97.59% 85.79% 103.44% 100.00%
NP to SH 6,061 10,264 9,870 13,264 11,660 14,060 13,592 -41.55%
  QoQ % -40.95% 3.99% -25.59% 13.76% -17.07% 3.44% -
  Horiz. % 44.59% 75.52% 72.62% 97.59% 85.79% 103.44% 100.00%
Tax Rate 35.69 % 31.03 % 34.74 % 26.44 % 28.96 % 29.32 % 24.40 % 28.77%
  QoQ % 15.02% -10.68% 31.39% -8.70% -1.23% 20.16% -
  Horiz. % 146.27% 127.17% 142.38% 108.36% 118.69% 120.16% 100.00%
Total Cost 279,299 280,738 269,600 273,348 268,085 273,237 270,654 2.11%
  QoQ % -0.51% 4.13% -1.37% 1.96% -1.89% 0.95% -
  Horiz. % 103.19% 103.73% 99.61% 101.00% 99.05% 100.95% 100.00%
Net Worth 204,878 215,152 208,947 204,772 222,115 221,027 214,798 -3.09%
  QoQ % -4.78% 2.97% 2.04% -7.81% 0.49% 2.90% -
  Horiz. % 95.38% 100.16% 97.28% 95.33% 103.41% 102.90% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 4,268 - - - 4,725 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.32% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 70.42 % - % - % - % 40.53 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 173.75% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 204,878 215,152 208,947 204,772 222,115 221,027 214,798 -3.09%
  QoQ % -4.78% 2.97% 2.04% -7.81% 0.49% 2.90% -
  Horiz. % 95.38% 100.16% 97.28% 95.33% 103.41% 102.90% 100.00%
NOSH 71,138 69,854 68,732 66,055 59,073 59,576 59,666 12.40%
  QoQ % 1.84% 1.63% 4.05% 11.82% -0.84% -0.15% -
  Horiz. % 119.23% 117.08% 115.19% 110.71% 99.01% 99.85% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.12 % 3.53 % 3.53 % 4.63 % 4.17 % 4.89 % 4.78 % -41.76%
  QoQ % -39.94% 0.00% -23.76% 11.03% -14.72% 2.30% -
  Horiz. % 44.35% 73.85% 73.85% 96.86% 87.24% 102.30% 100.00%
ROE 2.96 % 4.77 % 4.72 % 6.48 % 5.25 % 6.36 % 6.33 % -39.67%
  QoQ % -37.95% 1.06% -27.16% 23.43% -17.45% 0.47% -
  Horiz. % 46.76% 75.36% 74.57% 102.37% 82.94% 100.47% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 401.13 416.58 406.60 433.89 473.56 482.23 476.39 -10.80%
  QoQ % -3.71% 2.45% -6.29% -8.38% -1.80% 1.23% -
  Horiz. % 84.20% 87.45% 85.35% 91.08% 99.41% 101.23% 100.00%
EPS 8.52 14.69 14.36 20.08 16.45 23.60 22.78 -48.00%
  QoQ % -42.00% 2.30% -28.49% 22.07% -30.30% 3.60% -
  Horiz. % 37.40% 64.49% 63.04% 88.15% 72.21% 103.60% 100.00%
DPS 6.00 0.00 0.00 0.00 8.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.8800 3.0800 3.0400 3.1000 3.7600 3.7100 3.6000 -13.79%
  QoQ % -6.49% 1.32% -1.94% -17.55% 1.35% 3.06% -
  Horiz. % 80.00% 85.56% 84.44% 86.11% 104.44% 103.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 173,946
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 164.05 167.29 160.66 164.77 160.82 165.16 163.41 0.26%
  QoQ % -1.94% 4.13% -2.49% 2.46% -2.63% 1.07% -
  Horiz. % 100.39% 102.37% 98.32% 100.83% 98.42% 101.07% 100.00%
EPS 3.48 5.90 5.67 7.63 6.70 8.08 7.81 -41.58%
  QoQ % -41.02% 4.06% -25.69% 13.88% -17.08% 3.46% -
  Horiz. % 44.56% 75.54% 72.60% 97.70% 85.79% 103.46% 100.00%
DPS 2.45 0.00 0.00 0.00 2.72 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.07% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1778 1.2369 1.2012 1.1772 1.2769 1.2707 1.2349 -3.10%
  QoQ % -4.78% 2.97% 2.04% -7.81% 0.49% 2.90% -
  Horiz. % 95.38% 100.16% 97.27% 95.33% 103.40% 102.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.2500 1.1500 1.2200 1.4400 1.4800 1.7000 1.2200 -
P/RPS 0.31 0.28 0.30 0.33 0.31 0.35 0.26 12.41%
  QoQ % 10.71% -6.67% -9.09% 6.45% -11.43% 34.62% -
  Horiz. % 119.23% 107.69% 115.38% 126.92% 119.23% 134.62% 100.00%
P/EPS 14.67 7.83 8.50 7.17 7.50 7.20 5.36 95.31%
  QoQ % 87.36% -7.88% 18.55% -4.40% 4.17% 34.33% -
  Horiz. % 273.69% 146.08% 158.58% 133.77% 139.93% 134.33% 100.00%
EY 6.82 12.78 11.77 13.94 13.34 13.88 18.67 -48.81%
  QoQ % -46.64% 8.58% -15.57% 4.50% -3.89% -25.66% -
  Horiz. % 36.53% 68.45% 63.04% 74.67% 71.45% 74.34% 100.00%
DY 4.80 0.00 0.00 0.00 5.41 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.72% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.43 0.37 0.40 0.46 0.39 0.46 0.34 16.90%
  QoQ % 16.22% -7.50% -13.04% 17.95% -15.22% 35.29% -
  Horiz. % 126.47% 108.82% 117.65% 135.29% 114.71% 135.29% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 25/02/15 28/11/14 29/08/14 -
Price 1.2900 1.2900 1.0700 1.3300 1.4700 1.5700 1.6700 -
P/RPS 0.32 0.31 0.26 0.31 0.31 0.33 0.35 -5.78%
  QoQ % 3.23% 19.23% -16.13% 0.00% -6.06% -5.71% -
  Horiz. % 91.43% 88.57% 74.29% 88.57% 88.57% 94.29% 100.00%
P/EPS 15.14 8.78 7.45 6.62 7.45 6.65 7.33 61.97%
  QoQ % 72.44% 17.85% 12.54% -11.14% 12.03% -9.28% -
  Horiz. % 206.55% 119.78% 101.64% 90.31% 101.64% 90.72% 100.00%
EY 6.60 11.39 13.42 15.10 13.43 15.03 13.64 -38.28%
  QoQ % -42.05% -15.13% -11.13% 12.43% -10.65% 10.19% -
  Horiz. % 48.39% 83.50% 98.39% 110.70% 98.46% 110.19% 100.00%
DY 4.65 0.00 0.00 0.00 5.44 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.48% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.45 0.42 0.35 0.43 0.39 0.42 0.46 -1.45%
  QoQ % 7.14% 20.00% -18.60% 10.26% -7.14% -8.70% -
  Horiz. % 97.83% 91.30% 76.09% 93.48% 84.78% 91.30% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

233  281  516  1233 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.865+0.055 
 DYNACIA 0.08-0.005 
 HSI-H8F 0.07-0.055 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.265+0.005 
 IWCITY 0.935+0.03 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers